NCS Healthcare, LLC

EDGAR

30 filing records in this dataset, filed from 1996-05-14 to 2002-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

164 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

1.69%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: 2771000 USD Source
  • Revenue: 163753000 USD Source

Operating cash flow

5.37 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5370000 USD Source
Cash and cash equivalents
47.5 million USD Source
Exact value

47514000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

652 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 161708000 USD · 2001-10-01 – 2001-12-31 Source
  • Revenue: 163816000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 645756000 USD · 2001-07-01 – 2002-06-30 Source
  • Revenue: 483360000 USD · 2001-07-01 – 2002-03-31 Source
  • Revenue: 163753000 USD · 2002-07-01 – 2002-09-30 Source

Net income

-233 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -5239000 USD · 2001-10-01 – 2001-12-31 Source
  • Net income: -1323000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -234557000 USD · 2001-07-01 – 2002-06-30 Source
  • Net income: -11741000 USD · 2001-07-01 – 2002-03-31 Source
  • Net income: -3313000 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

15 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: 1856000 USD · 2001-07-01 – 2001-12-31 Source
  • Operating cash flow: -262000 USD · 2001-07-01 – 2001-09-30 Source
  • Operating cash flow: 6348000 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: 1856000 USD · 2001-07-01 – 2001-12-31 Source
  • Operating cash flow: 9385000 USD · 2001-07-01 – 2002-06-30 Source
  • Operating cash flow: 6348000 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: 5370000 USD · 2002-07-01 – 2002-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2002-11-19.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-06-30
  • Operating income: 9 of 11 periods available· newest 2002-06-30
  • Net income: 9 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 9 of 11 periods available· newest 2002-06-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2002-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2002-06-30
  • Current liabilities: 8 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2002-06-30
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +3.1%

    Prior period

    USD 626.33 million

    –

    Current period

    USD 645.76 million

    –

    Exact inputs and evidence

    645756000 − 626328000 = 19428000 USD

    626328000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    645756000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 191.05 million

    Prior period

    −USD 43.51 million

    –

    Current period

    −USD 234.56 million

    –

    Exact inputs and evidence

    -234557000 − -43510000 = -191047000 USD

    -43510000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -234557000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -66.3%

    Prior period

    USD 27.83 million

    –

    Current period

    USD 9.39 million

    –

    Exact inputs and evidence

    9385000 − 27825000 = -18440000 USD

    27825000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    9385000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2002 2001-07-01 – 2002-06-30

  • Revenue USD 645.76 million 100% of revenue
  • Operating costs Derived USD 632.7 million 98% of revenue
  • Operating income USD 13.05 million 2% of revenue
  • Tax, interest and other Derived USD 247.61 million 38% of revenue
  • Net income −USD 234.56 million −36% of revenue

Cash

  • Operating cash flow USD 9.39 million 1.5% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 93%
  • 1995 93%
  • 1996 95%
  • 1997 93%
  • 1998 95%
  • 1999 Operating loss: operating costs were 100% of revenue.
  • 2000 Operating loss: operating costs were 112% of revenue.
  • 2001 Operating loss: operating costs were 102% of revenue.
  • 2002 Net loss: net income was −36% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-07-01 – 1994-06-3048205000 44819000 Derived 3386000 1852000 Derived 1534000 Unavailable
Source
1995 1994-07-01 – 1995-06-3065602000 61109000 Derived 4493000 2625000 Derived 1868000 Unavailable
Source
1996 1995-07-01 – 1996-06-30113281000 107462000 Derived 5819000 3463000 Derived 2356000 Unavailable
Source
1997 1996-07-01 – 1997-06-30275040000 256689000 Derived 18351000 7079000 Derived 11272000 Unavailable
Source
1998 1997-07-01 – 1998-06-30509064000 482974000 Derived 26090000 14759000 Derived 11331000 Unavailable
Source
1999 1998-07-01 – 1999-06-30717825000 720568000 Derived -2743000 13582000 Derived -16325000 Unavailable
Source
2000 1999-07-01 – 2000-06-30694530000 779485000 Derived -84955000 29569000 Derived -114524000 Unavailable
Source
2001 2000-07-01 – 2001-06-30626328000 637755000 Derived -11427000 32083000 Derived -43510000 Unavailable
Source
2002 2001-07-01 – 2002-06-30645756000 632702000 Derived 13054000 247611000 Derived -234557000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 645.8M 2002
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.775.3M581.4M387.6M193.8M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue48205000
1995Revenue65602000
1996Revenue113281000
1997Revenue275040000
1998Revenue509064000
1999Revenue717825000
2000Revenue694530000
2001Revenue626328000
2002Revenue645756000

Revenue growth

Change in revenue from the same financial period one year earlier.

3.1% 2002
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.155%111%66%22%-22%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year36.1%
1996Year over year72.7%
1997Year over year142.8%
1998Year over year85.1%
1999Year over year41%
2000Year over year-3.2%
2001Year over year-9.8%
2002Year over year3.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 2% 2002
Net margin -36.3% 2002
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.10%-2%-15%-27%-40%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin7%
1995Operating margin6.8%
1996Operating margin5.1%
1997Operating margin6.7%
1998Operating margin5.1%
1999Operating margin-0.4%
2000Operating margin-12.2%
2001Operating margin-1.8%
2002Operating margin2%
1994Net margin3.2%
1995Net margin2.8%
1996Net margin2.1%
1997Net margin4.1%
1998Net margin2.2%
1999Net margin-2.3%
2000Net margin-16.5%
2001Net margin-6.9%
2002Net margin-36.3%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.4M 2002
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.32.0M16.9M1.9M-13.1M-28.1M199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow1450000
1995Operating cash flow1328000
1996Operating cash flow-2057000
1997Operating cash flow8272000
1998Operating cash flow-14846000
1999Operating cash flow-23992000
2000Operating cash flow10768000
2001Operating cash flow27825000
2002Operating cash flow9385000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.42× 2002
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.89×4.42×2.94×1.47×0.00×1994-06-3019982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities2.08×
1996Current assets / current liabilities5.45×
1997Current assets / current liabilities1.98×
1998Current assets / current liabilities3.07×
1999Current assets / current liabilities3.25×
2000Current assets / current liabilities0.66×
2001Current assets / current liabilities0.44×
2002Current assets / current liabilities0.42×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1994 1993-07-01 – 1994-06-30
USD 1.53 million
Exact value

Exact value: 1534000 USD

1993-07-01 – 1994-06-30: 1534000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.45 million
Exact value

Exact value: 1450000 USD

1993-07-01 – 1994-06-30: 1450000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1995 1994-07-01 – 1995-06-30
USD 1.87 million
Exact value

Exact value: 1868000 USD

1994-07-01 – 1995-06-30: 1868000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.33 million
Exact value

Exact value: 1328000 USD

1994-07-01 – 1995-06-30: 1328000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1996 1995-07-01 – 1996-06-30
USD 2.36 million
Exact value

Exact value: 2356000 USD

1995-07-01 – 1996-06-30: 2356000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.06 million
Exact value

Exact value: -2057000 USD

1995-07-01 – 1996-06-30: -2057000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1996-07-01 – 1997-06-30
USD 11.27 million
Exact value

Exact value: 11272000 USD

1996-07-01 – 1997-06-30: 11272000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.27 million
Exact value

Exact value: 8272000 USD

1996-07-01 – 1997-06-30: 8272000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1997-07-01 – 1998-06-30
USD 11.33 million
Exact value

Exact value: 11331000 USD

1997-07-01 – 1998-06-30: 11331000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 14.85 million
Exact value

Exact value: -14846000 USD

1997-07-01 – 1998-06-30: -14846000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1998-07-01 – 1999-06-30
−USD 16.33 million
Exact value

Exact value: -16325000 USD

1998-07-01 – 1999-06-30: -16325000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 23.99 million
Exact value

Exact value: -23992000 USD

1998-07-01 – 1999-06-30: -23992000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 1999-07-01 – 2000-06-30
−USD 114.52 million
Exact value

Exact value: -114524000 USD

1999-07-01 – 2000-06-30: -114524000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.77 million
Exact value

Exact value: 10768000 USD

1999-07-01 – 2000-06-30: 10768000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-07-01 – 2001-06-30
−USD 43.51 million
Exact value

Exact value: -43510000 USD

2000-07-01 – 2001-06-30: -43510000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.83 million
Exact value

Exact value: 27825000 USD

2000-07-01 – 2001-06-30: 27825000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-07-01 – 2002-06-30
−USD 234.56 million
Exact value

Exact value: -234557000 USD

2001-07-01 – 2002-06-30: -234557000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.39 million
Exact value

Exact value: 9385000 USD

2001-07-01 – 2002-06-30: 9385000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

30 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001004990, 1004990, edgar:1004990

Also known as NCS HEALTHCARE INC